[MUDA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MUDA] MUDA HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -78.25%
YoY- 273.41%
Quarter Report
Latest QR
Upcoming QR
MUDA's Result
MUDA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 933,880 688,088 457,851 216,131 702,920 496,786 304,575 110.62%
PBT 54,287 41,864 30,772 12,233 26,407 15,577 61 9038.43%
Tax -10,213 -10,252 -4,111 -1,776 14,247 -1,988 461 -
NP 44,074 31,612 26,661 10,457 40,654 13,589 522 1809.11%
-
NP to SH 36,010 24,880 21,423 8,232 37,844 12,440 338 2128.32%
-
Tax Rate 18.81% 24.49% 13.36% 14.52% -53.95% 12.76% -755.74% -
Total Cost 889,806 656,476 431,190 205,674 662,266 483,197 304,053 104.19%
-
Net Worth 536,572 524,416 524,463 515,240 502,929 457,698 436,583 14.69%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,452 - - - 7,352 - - -
Div Payout % 20.70% - - - 19.43% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 536,572 524,416 524,463 515,240 502,929 457,698 436,583 14.69%
NOSH 298,096 297,964 296,307 296,115 294,111 293,396 281,666 3.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.72% 4.59% 5.82% 4.84% 5.78% 2.74% 0.17% -
ROE 6.71% 4.74% 4.08% 1.60% 7.52% 2.72% 0.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 313.28 230.93 154.52 72.99 239.00 169.32 108.13 102.83%
EPS 12.08 8.35 7.23 2.78 12.87 4.24 0.12 2045.89%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.80 1.76 1.77 1.74 1.71 1.56 1.55 10.45%
Adjusted Per Share Value based on latest NOSH - 296,115
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 306.15 225.57 150.09 70.85 230.43 162.86 99.85 110.62%
EPS 11.80 8.16 7.02 2.70 12.41 4.08 0.11 2138.52%
DPS 2.44 0.00 0.00 0.00 2.41 0.00 0.00 -
NAPS 1.759 1.7192 1.7193 1.6891 1.6487 1.5004 1.4312 14.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.82 0.85 0.95 0.80 0.73 0.58 -
P/RPS 0.27 0.36 0.55 1.30 0.33 0.43 0.54 -36.92%
P/EPS 7.04 9.82 11.76 34.17 6.22 17.22 483.33 -93.98%
EY 14.21 10.18 8.51 2.93 16.08 5.81 0.21 1547.84%
DY 2.94 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.47 0.47 0.48 0.55 0.47 0.47 0.37 17.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 26/08/10 19/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.77 0.92 0.81 0.90 0.83 0.81 0.79 -
P/RPS 0.25 0.40 0.52 1.23 0.35 0.48 0.73 -50.95%
P/EPS 6.37 11.02 11.20 32.37 6.45 19.10 658.33 -95.42%
EY 15.69 9.08 8.93 3.09 15.50 5.23 0.15 2101.28%
DY 3.25 0.00 0.00 0.00 3.01 0.00 0.00 -
P/NAPS 0.43 0.52 0.46 0.52 0.49 0.52 0.51 -10.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment